| Quarter | Sep 2022 | Mar 2023 | Sep 2023 | Mar 2024 | Sep 2024 | Mar 2025 | Sep 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| 19 | 24 | 32 | 58 | 55 | 67 | 55 | 57 | |
Growth YoY Revenue Growth YoY% | 68.6 | 142.9 | 74.9 | 15.3 | -0.9 | -14.3 | ||
| 17 | 21 | 28 | 54 | 51 | 60 | 49 | 52 | |
| 2 | 3 | 3 | 4 | 4 | 7 | 6 | 5 | |
OPM OPM% | 10.0 | 11.7 | 10.9 | 6.2 | 7.8 | 10.1 | 11.0 | 9.0 |
| 0 | 1 | 0 | 0 | 0 | 2 | 1 | 1 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 1 | 0 | 1 | 1 | 1 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 2 | 3 | 3 | 3 | 4 | 8 | 6 | 5 |
| 0 | 1 | 1 | 1 | 1 | 2 | 1 | 1 | |
| 1 | 2 | 2 | 3 | 3 | 6 | 5 | 4 | |
Growth YoY PAT Growth YoY% | 93.4 | 7.3 | 20.3 | 121.5 | 59.9 | -29.9 | ||
NPM NPM% | 6.5 | 9.8 | 7.5 | 4.3 | 5.2 | 8.3 | 8.3 | 6.8 |
| 1.6 | 2.4 | 2.4 | 2.6 | 2.9 | 5.6 | 4.5 | 3.8 |
| Quarter | Sep 2022 | Mar 2023 | Sep 2023 | Mar 2024 | Sep 2024 | Mar 2025 | Sep 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| 19 | 24 | 32 | 58 | 55 | 67 | 55 | 57 | |
Growth YoY Revenue Growth YoY% | 68.6 | 142.9 | 74.9 | 15.3 | -0.9 | -14.3 | ||
| 17 | 21 | 28 | 54 | 51 | 60 | 49 | 52 | |
| 2 | 3 | 3 | 4 | 4 | 7 | 6 | 5 | |
OPM OPM% | 10.0 | 11.7 | 10.9 | 6.2 | 7.8 | 10.1 | 11.0 | 9.0 |
| 0 | 1 | 0 | 0 | 0 | 2 | 1 | 1 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 1 | 0 | 1 | 1 | 1 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 2 | 3 | 3 | 3 | 4 | 8 | 6 | 5 |
| 0 | 1 | 1 | 1 | 1 | 2 | 1 | 1 | |
| 1 | 2 | 2 | 3 | 3 | 6 | 5 | 4 | |
Growth YoY PAT Growth YoY% | 93.4 | 7.3 | 20.3 | 121.5 | 59.9 | -29.9 | ||
NPM NPM% | 6.5 | 9.8 | 7.5 | 4.3 | 5.2 | 8.3 | 8.3 | 6.8 |
| 1.6 | 2.4 | 2.4 | 2.6 | 2.9 | 5.6 | 4.5 | 3.8 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 13 | 18 | 34 | 35 | 38 | 42 | 89 | 122 | 112 |
Growth Revenue Growth% | 37.8 | 86.0 | 3.9 | 8.9 | 10.9 | 110.2 | 36.3 | -8.2 | |
| 12 | 17 | 32 | 33 | 35 | 38 | 82 | 111 | 101 | |
| 1 | 1 | 2 | 2 | 4 | 5 | 7 | 11 | 11 | |
OPM OPM% | 7.3 | 6.8 | 6.3 | 6.0 | 9.4 | 10.9 | 7.9 | 9.1 | 10.0 |
| 0 | 0 | 0 | 0 | 0 | 1 | 1 | 2 | 2 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 2 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 1 | 1 | 2 | 2 | 3 | 5 | 6 | 11 | 11 |
| 0 | 0 | 0 | 0 | 1 | 1 | 2 | 3 | 3 | |
PAT PATCr | 1 | 1 | 1 | 1 | 2 | 4 | 5 | 8 | 8 |
Growth PAT Growth% | 38.4 | 88.8 | 5.8 | 72.3 | 48.1 | 36.8 | 72.5 | 0.4 | |
NPM NPM% | 3.8 | 3.8 | 3.9 | 4.0 | 6.3 | 8.4 | 5.5 | 6.9 | 7.6 |
| 2.4 | 3.3 | 6.3 | 6.4 | 10.4 | 3.8 | 5.0 | 8.5 | 8.1 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 13 | 18 | 34 | 35 | 38 | 42 | 89 | 122 | 112 |
Growth Revenue Growth% | 37.8 | 86.0 | 3.9 | 8.9 | 10.9 | 110.2 | 36.3 | -8.2 | |
| 12 | 17 | 32 | 33 | 35 | 38 | 82 | 111 | 101 | |
| 1 | 1 | 2 | 2 | 4 | 5 | 7 | 11 | 11 | |
OPM OPM% | 7.3 | 6.8 | 6.3 | 6.0 | 9.4 | 10.9 | 7.9 | 9.1 | 10.0 |
| 0 | 0 | 0 | 0 | 0 | 1 | 1 | 2 | 2 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 2 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 1 | 1 | 2 | 2 | 3 | 5 | 6 | 11 | 11 |
| 0 | 0 | 0 | 0 | 1 | 1 | 2 | 3 | 3 | |
PAT PATCr | 1 | 1 | 1 | 1 | 2 | 4 | 5 | 8 | 8 |
Growth PAT Growth% | 38.4 | 88.8 | 5.8 | 72.3 | 48.1 | 36.8 | 72.5 | 0.4 | |
NPM NPM% | 3.8 | 3.8 | 3.9 | 4.0 | 6.3 | 8.4 | 5.5 | 6.9 | 7.6 |
| 2.4 | 3.3 | 6.3 | 6.4 | 10.4 | 3.8 | 5.0 | 8.5 | 8.1 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 2 | 2 | 2 | 2 | 2 | 10 | 10 | 10 | 10 |
Reserves ReservesCr | 8 | 9 | 10 | 12 | 15 | 17 | 22 | 35 | 49 |
| 3 | 10 | 10 | 14 | 16 | 23 | 25 | 52 | 61 | |
| 0 | 0 | 0 | 1 | 0 | 0 | 1 | 0 | 1 | |
| 14 | 21 | 23 | 29 | 34 | 50 | 63 | 102 | 121 | |
| 7 | 11 | 10 | 15 | 21 | 35 | 45 | 75 | 92 | |
| 7 | 10 | 12 | 14 | 13 | 15 | 17 | 27 | 30 | |
| 14 | 21 | 23 | 29 | 34 | 50 | 63 | 102 | 121 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 2 | 2 | 2 | 2 | 2 | 10 | 10 | 10 | 10 |
Reserves ReservesCr | 8 | 9 | 10 | 12 | 15 | 17 | 22 | 35 | 49 |
| 3 | 10 | 10 | 14 | 16 | 23 | 25 | 52 | 61 | |
| 0 | 0 | 0 | 1 | 0 | 0 | 1 | 0 | 1 | |
| 14 | 21 | 23 | 29 | 34 | 50 | 63 | 102 | 121 | |
| 7 | 11 | 10 | 15 | 21 | 35 | 45 | 75 | 92 | |
| 7 | 10 | 12 | 14 | 13 | 15 | 17 | 27 | 30 | |
| 14 | 21 | 23 | 29 | 34 | 50 | 63 | 102 | 121 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|
| 0 | 2 | 3 | 1 | -4 | -2 | 5 | 7 | -13 | |
| 0 | -3 | -2 | -2 | 2 | -2 | -6 | -23 | -3 | |
| 0 | 2 | -1 | 2 | 1 | 5 | 6 | 9 | 17 | |
Net Cash Flow Net Cash FlowCr | 0 | 1 | 0 | 2 | -1 | 1 | 5 | -7 | 0 |
Free Cash Flow Free Cash FlowCr | 0 | 2 | 3 | 1 | -4 | -2 | 4 | 7 | -14 |
CFO To PAT CFO To PAT% | 30.2 | 267.9 | 248.9 | 92.8 | -169.1 | -51.5 | 94.7 | 82.5 | -159.2 |
CFO To EBITDA CFO To EBITDA% | 15.9 | 150.8 | 155.2 | 60.9 | -112.7 | -39.5 | 65.1 | 62.7 | -120.0 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|
| 0 | 2 | 3 | 1 | -4 | -2 | 5 | 7 | -13 | |
| 0 | -3 | -2 | -2 | 2 | -2 | -6 | -23 | -3 | |
| 0 | 2 | -1 | 2 | 1 | 5 | 6 | 9 | 17 | |
Net Cash Flow Net Cash FlowCr | 0 | 1 | 0 | 2 | -1 | 1 | 5 | -7 | 0 |
Free Cash Flow Free Cash FlowCr | 0 | 2 | 3 | 1 | -4 | -2 | 4 | 7 | -14 |
CFO To PAT CFO To PAT% | 30.2 | 267.9 | 248.9 | 92.8 | -169.1 | -51.5 | 94.7 | 82.5 | -159.2 |
CFO To EBITDA CFO To EBITDA% | 15.9 | 150.8 | 155.2 | 60.9 | -112.7 | -39.5 | 65.1 | 62.7 | -120.0 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 72 | 216 | 66 | 48 | 73 | |||||
Price To Earnings Price To Earnings | 20.1 | 44.4 | 7.8 | 5.7 | 8.6 | |||||
Price To Sales Price To Sales | 1.7 | 2.4 | 0.5 | 0.4 | 0.7 | |||||
Price To Book Price To Book | 2.7 | 6.9 | 1.5 | 0.8 | 1.2 | |||||
EV To EBITDA EV To EBITDA | 16.2 | 29.9 | 5.5 | 5.2 | 7.4 | |||||
GPM GPM% | 45.2 | 35.0 | 12.6 | 11.9 | 13.0 | 13.8 | 10.6 | 11.6 | 13.8 | 13.8 |
OPM OPM% | 7.3 | 6.8 | 6.3 | 6.0 | 9.4 | 10.9 | 7.9 | 9.1 | 10.0 | 10.0 |
NPM NPM% | 3.8 | 3.8 | 3.9 | 4.0 | 6.3 | 8.4 | 5.5 | 6.9 | 7.6 | 7.6 |
ROCE ROCE% | 8.4 | 8.3 | 12.8 | 10.9 | 15.2 | 16.1 | 18.5 | 20.8 | 14.2 | 14.2 |
ROE ROE% | 4.8 | 6.2 | 10.5 | 9.7 | 13.6 | 13.4 | 15.6 | 18.8 | 14.1 | 14.1 |
ROA ROA% | 3.6 | 3.3 | 5.8 | 4.8 | 7.1 | 7.1 | 7.8 | 8.3 | 7.0 | 7.0 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 72 | 216 | 66 | 48 | 73 | |||||
Price To Earnings Price To Earnings | 20.1 | 44.4 | 7.8 | 5.7 | 8.6 | |||||
Price To Sales Price To Sales | 1.7 | 2.4 | 0.5 | 0.4 | 0.7 | |||||
Price To Book Price To Book | 2.7 | 6.9 | 1.5 | 0.8 | 1.2 | |||||
EV To EBITDA EV To EBITDA | 16.2 | 29.9 | 5.5 | 5.2 | 7.4 | |||||
GPM GPM% | 45.2 | 35.0 | 12.6 | 11.9 | 13.0 | 13.8 | 10.6 | 11.6 | 13.8 | 13.8 |
OPM OPM% | 7.3 | 6.8 | 6.3 | 6.0 | 9.4 | 10.9 | 7.9 | 9.1 | 10.0 | 10.0 |
NPM NPM% | 3.8 | 3.8 | 3.9 | 4.0 | 6.3 | 8.4 | 5.5 | 6.9 | 7.6 | 7.6 |
ROCE ROCE% | 8.4 | 8.3 | 12.8 | 10.9 | 15.2 | 16.1 | 18.5 | 20.8 | 14.2 | 14.2 |
ROE ROE% | 4.8 | 6.2 | 10.5 | 9.7 | 13.6 | 13.4 | 15.6 | 18.8 | 14.1 | 14.1 |
ROA ROA% | 3.6 | 3.3 | 5.8 | 4.8 | 7.1 | 7.1 | 7.8 | 8.3 | 7.0 | 7.0 |
Documents — Jayant Infratech Ltd